[DAIMAN] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -75.79%
YoY- -87.99%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 25,779 57,467 47,506 54,465 56,121 41,537 40,576 -26.15%
PBT 14,521 11,764 6,728 7,167 29,653 10,700 11,292 18.30%
Tax -1,087 -7,151 -2,708 -3,257 -13,505 -4,153 -3,620 -55.25%
NP 13,434 4,613 4,020 3,910 16,148 6,547 7,672 45.42%
-
NP to SH 13,434 4,613 4,020 3,910 16,148 6,547 7,672 45.42%
-
Tax Rate 7.49% 60.79% 40.25% 45.44% 45.54% 38.81% 32.06% -
Total Cost 12,345 52,854 43,486 50,555 39,973 34,990 32,904 -48.07%
-
Net Worth 1,090,722 1,080,579 1,075,507 1,086,811 1,084,252 1,060,992 1,055,953 2.18%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 10,528 - - - 16,842 - - -
Div Payout % 78.37% - - - 104.30% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,090,722 1,080,579 1,075,507 1,086,811 1,084,252 1,060,992 1,055,953 2.18%
NOSH 210,564 210,639 210,471 210,215 210,534 210,514 210,769 -0.06%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 52.11% 8.03% 8.46% 7.18% 28.77% 15.76% 18.91% -
ROE 1.23% 0.43% 0.37% 0.36% 1.49% 0.62% 0.73% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.24 27.28 22.57 25.91 26.66 19.73 19.25 -26.11%
EPS 6.38 2.19 1.91 1.86 7.67 3.11 3.64 45.52%
DPS 5.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 5.18 5.13 5.11 5.17 5.15 5.04 5.01 2.25%
Adjusted Per Share Value based on latest NOSH - 210,215
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.27 27.34 22.60 25.91 26.70 19.76 19.31 -26.15%
EPS 6.39 2.19 1.91 1.86 7.68 3.11 3.65 45.40%
DPS 5.01 0.00 0.00 0.00 8.01 0.00 0.00 -
NAPS 5.1894 5.1412 5.117 5.1708 5.1586 5.048 5.024 2.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.46 2.58 2.65 3.50 3.76 2.88 3.09 -
P/RPS 20.09 9.46 11.74 13.51 14.11 14.60 16.05 16.19%
P/EPS 38.56 117.81 138.74 188.17 49.02 92.60 84.89 -40.99%
EY 2.59 0.85 0.72 0.53 2.04 1.08 1.18 69.13%
DY 2.03 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.47 0.50 0.52 0.68 0.73 0.57 0.62 -16.90%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 26/02/15 25/11/14 29/08/14 27/05/14 25/02/14 -
Price 2.05 2.55 2.65 3.12 3.55 3.36 2.98 -
P/RPS 16.74 9.35 11.74 12.04 13.32 17.03 15.48 5.37%
P/EPS 32.13 116.44 138.74 167.74 46.28 108.04 81.87 -46.48%
EY 3.11 0.86 0.72 0.60 2.16 0.93 1.22 86.92%
DY 2.44 0.00 0.00 0.00 2.25 0.00 0.00 -
P/NAPS 0.40 0.50 0.52 0.60 0.69 0.67 0.59 -22.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment